Valuation HEICO Corporation NYSE

Stocks

Real-time Estimate Cboe BZX Other stock markets 03:59:25 30/07/26 am AEST			5-day change	1st Jan Change
259.16 ^USD	-1.55%		+5.91%	+2.48%

17/07	HEICO Closes Offering of Senior Notes	MT
15/07	Morgan Stanley Lifts Price Target on HEICO to $370 From $360, Keeps Equalweight Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: October	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	17,759	19,315	19,279	29,515	38,342	42,320	-	-
Change	-	8.76%	-0.18%	53.1%	29.9%	10.38%	-	-
Enterprise Value (EV) ¹	17,887	19,465	21,586	31,583	40,292	44,274	43,288	42,131
Change	-	8.83%	10.9%	46.31%	27.58%	9.88%	-2.23%	-2.67%
P/E	63.1x	63.8x	54.4x	66.7x	64.9x	60x	53x	46.7x
PBR	8.37x	8.53x	6.81x	9.35x	10.2x	9.76x	8.54x	7.5x
PEG	-	4.1x	3.9x	2.6x	1.9x	2.6x	4x	3.4x
Capitalization / Revenue	9.52x	8.75x	6.5x	7.65x	8.55x	8.04x	7.29x	6.71x
EV / Revenue	9.59x	8.81x	7.27x	8.19x	8.98x	8.41x	7.45x	6.68x
EV / EBITDA	36.8x	32.8x	28.5x	31.5x	33x	30x	26.4x	23.6x
EV / EBIT	45.5x	39.2x	34.5x	38.3x	39.5x	35.4x	31x	27.5x
EV / FCF	43.9x	44.7x	54.1x	51.4x	46.8x	47.6x	38.6x	34.6x
FCF Yield	2.28%	2.24%	1.85%	1.94%	2.14%	2.1%	2.59%	2.89%
Dividend per Share ²	0.18	0.18	0.2	0.21	0.23	0.2486	0.2703	0.2926
Rate of return	0.13%	0.11%	0.13%	0.09%	0.07%	0.07%	0.07%	0.08%
EPS ²	2.21	2.55	2.91	3.67	4.9	6.052	6.858	7.787
Distribution rate	8.14%	7.06%	6.87%	5.72%	4.69%	4.11%	3.94%	3.76%
Net sales ¹	1,866	2,208	2,968	3,858	4,485	5,265	5,807	6,305
EBITDA ¹	485.9	593.2	758.3	1,002	1,220	1,478	1,642	1,787
EBIT ¹	392.9	496.8	625.3	824.5	1,019	1,250	1,395	1,534
Net income ¹	304.2	351.7	403.6	514.1	690.4	849.9	960.6	1,084
Net Debt ¹	128.2	150.8	2,307	2,067	1,950	1,954	968.1	-189.2
Reference price ²	139.39	162.64	158.41	244.95	317.77	363.44	363.44	363.44
Nbr of stocks (in thousands)	135,384	136,592	138,187	138,598	139,206	139,738	-	-
Announcement Date	15/12/21	19/12/22	18/12/23	17/12/24	18/12/25	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SAFRAN	33.64x	3.84x	17.57x	1.21%	162B
HOWMET AEROSPACE INC.	54.94x	12.04x	37.7x	0.18%	114B
TRANSDIGM GROUP INC.	37.34x	9.94x	19x	1.27%	73.16B
CURTISS-WRIGHT CORPORATION	48.03x	7.15x	31.86x	0.14%	26.92B
MTU AERO ENGINES AG	20.6x	2.14x	11.24x	1.28%	21.98B
AECC AVIATION POWER CO.,LTD	157.18x	-	-	-	13.62B
STANDARDAERO, INC.	25.6x	1.84x	13.23x	-.--%	10.03B
AVIC AIRBORNE SYSTEMS CO., LTD.	45.27x	-	-	-	7.89B
MDA SPACE LTD.	53.9x	3.48x	18.1x	-	4.86B
Average	52.95x	5.77x	21.24x	0.68%	48.32B
Weighted average by Cap.	44.22x	7.26x	23.89x	0.84%